XML 78 R63.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 25, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Financial Statements, Captions [Line Items]        
Net revenues   $ 1,321,967 $ 1,288,721 $ 1,235,778
Costs and expenses:        
Cost of food, merchandise and games revenues   110,811 106,608 104,827
Operating expenses   558,102 538,881 517,626
Selling, general and administrative   193,770 181,830 171,490
Depreciation and amortization   153,222 131,876 125,631
Loss on impairment / retirement of fixed assets, net   12,728 12,587 20,873
Gain on sale of investment   (1,877) 0 0
Total costs and expenses   1,026,756 971,782 940,447
Operating income   295,211 316,939 295,331
Interest expense (income), net   84,748 83,686 86,785
Net effect of swaps   (45) (1,197) (6,884)
Loss on early debt extinguishment   23,121 0 0
(Gain) loss on foreign currency   (29,086) (14,656) 81,016
Other (income) expense   (115) 0 0
(Income) loss from investment in affiliates   0 0 0
Income before taxes   216,588 249,106 134,414
Provision for taxes $ (100) 1,112 71,418 22,192
Net income   215,476 177,688 112,222
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (14,849) (3,700) 16,655
Unrealized gain (loss) on cash flow hedging derivatives   7,975 3,350 (2,734)
Net other comprehensive income (loss)   (6,874) (350) 13,921
Total comprehensive income   208,602 177,338 126,143
April 2017 notes | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   104,080 144,042 145,571
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   0 0 1,063
Selling, general and administrative   3,007 3,029 3,081
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0    
Total costs and expenses   3,007 3,029 4,144
Operating income   101,073 141,013 141,427
Interest expense (income), net   23,739 32,643 34,204
Net effect of swaps   (150) (473) (3,820)
Loss on early debt extinguishment   11,773    
(Gain) loss on foreign currency   0 0 0
Other (income) expense   250 250 750
(Income) loss from investment in affiliates   (160,925) (80,295) (13,523)
Income before taxes   226,386 188,888 123,816
Provision for taxes   10,910 11,200 11,594
Net income   215,476 177,688 112,222
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (14,849) (3,700) 16,655
Unrealized gain (loss) on cash flow hedging derivatives   7,975 3,350 (2,734)
Net other comprehensive income (loss)   (6,874) (350) 13,921
Total comprehensive income   208,602 177,338 126,143
April 2017 notes | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   395,745 378,556 418,394
Costs and expenses:        
Cost of food, merchandise and games revenues   18,386 17,756 18,484
Operating expenses   44,130 49,393 146,761
Selling, general and administrative   19,867 15,058 24,705
Depreciation and amortization   137,535 117,025 111,268
Loss on impairment / retirement of fixed assets, net   8,970 9,742 17,067
Gain on sale of investment   0    
Total costs and expenses   228,888 208,974 318,285
Operating income   166,857 169,582 100,109
Interest expense (income), net   (22,435) (14,169) (11,731)
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0    
(Gain) loss on foreign currency   0 0 0
Other (income) expense   69,756 79,482 14,016
(Income) loss from investment in affiliates   (84,398) (27,628) 27,480
Income before taxes   203,934 131,897 70,344
Provision for taxes   (10,819) 38,218 35,100
Net income   214,753 93,679 35,244
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Unrealized gain (loss) on cash flow hedging derivatives   0 0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   214,753 93,679 35,244
April 2017 notes | Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   (583,391) (635,147) (585,597)
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   (583,391) (635,147) (585,597)
Selling, general and administrative   0 0 0
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0    
Total costs and expenses   (583,391) (635,147) (585,597)
Operating income   0 0 0
Interest expense (income), net   0 0 0
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0    
(Gain) loss on foreign currency   0 0 0
Other (income) expense   0 0 0
(Income) loss from investment in affiliates   460,078 201,600 21,284
Income before taxes   (460,078) (201,600) (21,284)
Provision for taxes   0 0 0
Net income   (460,078) (201,600) (21,284)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   14,849 3,700 (16,655)
Unrealized gain (loss) on cash flow hedging derivatives   (2,422) (1,060) 1,021
Net other comprehensive income (loss)   12,427 2,640 (15,634)
Total comprehensive income   (447,651) (198,960) (36,918)
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   104,080 144,042 145,571
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   0 0 1,063
Selling, general and administrative   3,007 3,029 3,081
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0    
Total costs and expenses   3,007 3,029 4,144
Operating income   101,073 141,013 141,427
Interest expense (income), net   23,739 32,643 34,204
Net effect of swaps   (150) (473) (3,820)
Loss on early debt extinguishment   11,773    
(Gain) loss on foreign currency   0 0 0
Other (income) expense   250 250 750
(Income) loss from investment in affiliates   (160,925) (80,295) (13,523)
Income before taxes   226,386 188,888 123,816
Provision for taxes   10,910 11,200 11,594
Net income   215,476 177,688 112,222
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (14,849) (3,700) 16,655
Unrealized gain (loss) on cash flow hedging derivatives   7,975 3,350 (2,734)
Net other comprehensive income (loss)   (6,874) (350) 13,921
Total comprehensive income   208,602 177,338 126,143
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   1,239,067 1,234,075 1,118,384
Costs and expenses:        
Cost of food, merchandise and games revenues   99,328 96,740 95,577
Operating expenses   666,063 720,390 675,821
Selling, general and administrative   112,394 100,228 102,500
Depreciation and amortization   137,535 117,025 111,268
Loss on impairment / retirement of fixed assets, net   12,072 12,428 20,456
Gain on sale of investment   0    
Total costs and expenses   1,027,392 1,046,811 1,005,622
Operating income   211,675 187,264 112,762
Interest expense (income), net   17,333 1,526 (1,010)
Net effect of swaps   0 0 0
Loss on early debt extinguishment   2,955    
(Gain) loss on foreign currency   0 4 0
Other (income) expense   69,756 79,482 14,016
(Income) loss from investment in affiliates   (84,398) (27,628) 27,480
Income before taxes   206,029 133,880 72,276
Provision for taxes   (8,724) 40,201 37,032
Net income   214,753 93,679 35,244
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Unrealized gain (loss) on cash flow hedging derivatives   0 0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   214,753 93,679 35,244
June 2014 Notes [Member] | Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   (466,605) (528,303) (381,211)
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   (466,605) (528,303) (381,211)
Selling, general and administrative   0 0 0
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0    
Total costs and expenses   (466,605) (528,303) (381,211)
Operating income   0 0 0
Interest expense (income), net   0 0 0
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0    
(Gain) loss on foreign currency   0 0 0
Other (income) expense   0 0 0
(Income) loss from investment in affiliates   460,078 201,600 21,284
Income before taxes   (460,078) (201,600) (21,284)
Provision for taxes   0 0 0
Net income   (460,078) (201,600) (21,284)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   14,849 3,700 (16,655)
Unrealized gain (loss) on cash flow hedging derivatives   (2,422) (1,060) 1,021
Net other comprehensive income (loss)   12,427 2,640 (15,634)
Total comprehensive income   (447,651) (198,960) (36,918)
Co-Issuer Subsidiary (Magnum) [Member] | April 2017 notes | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   317,496 320,945 240,817
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 372
Operating expenses   313,654 303,974 179,139
Selling, general and administrative   67,872 68,422 55,551
Depreciation and amortization   33 35 37
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   (1,877)    
Total costs and expenses   379,682 372,431 235,099
Operating income   (62,186) (51,486) 5,718
Interest expense (income), net   18,837 24,114 28,210
Net effect of swaps   105 (724) (3,064)
Loss on early debt extinguishment   8,188    
(Gain) loss on foreign currency   (25) 0 0
Other (income) expense   (73,581) (83,657) (18,649)
(Income) loss from investment in affiliates   (176,698) (73,132) (15,141)
Income before taxes   160,988 81,913 14,362
Provision for taxes   60 1,621 840
Net income   160,928 80,292 13,522
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Unrealized gain (loss) on cash flow hedging derivatives   2,422 1,060 (1,021)
Net other comprehensive income (loss)   2,422 1,060 (1,021)
Total comprehensive income   163,350 81,352 12,501
Co-Issuer Subsidiary (Magnum) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   317,496 320,945 240,817
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 372
Operating expenses   313,654 303,974 179,139
Selling, general and administrative   67,872 68,422 55,551
Depreciation and amortization   33 35 37
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   (1,877)    
Total costs and expenses   379,682 372,431 235,099
Operating income   (62,186) (51,486) 5,718
Interest expense (income), net   18,837 24,114 28,210
Net effect of swaps   105 (724) (3,064)
Loss on early debt extinguishment   8,188    
(Gain) loss on foreign currency   (25) 0 0
Other (income) expense   (73,581) (83,657) (18,649)
(Income) loss from investment in affiliates   (176,698) (73,132) (15,141)
Income before taxes   160,988 81,913 14,362
Provision for taxes   60 1,621 840
Net income   160,928 80,292 13,522
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Unrealized gain (loss) on cash flow hedging derivatives   2,422 1,060 (1,021)
Net other comprehensive income (loss)   2,422 1,060 (1,021)
Total comprehensive income   163,350 81,352 12,501
Co-Issuer Subsidiary (Cedar Canada) [Member] | April 2017 notes | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   127,929 117,962 112,217
Costs and expenses:        
Cost of food, merchandise and games revenues   11,483 9,868 8,878
Operating expenses   44,990 42,820 42,814
Selling, general and administrative   10,497 10,151 10,358
Depreciation and amortization   15,654 14,816 14,326
Loss on impairment / retirement of fixed assets, net   656 159 417
Gain on sale of investment   0    
Total costs and expenses   83,280 77,814 76,793
Operating income   44,649 40,148 35,424
Interest expense (income), net   24,839 25,403 25,381
Net effect of swaps   0 0 0
Loss on early debt extinguishment   205    
(Gain) loss on foreign currency   (29,061) (14,660) 81,016
Other (income) expense   3,460 3,925 3,883
(Income) loss from investment in affiliates   (38,057) (20,545) (20,100)
Income before taxes   83,263 46,025 (54,756)
Provision for taxes   (1,134) 18,396 (27,274)
Net income   84,397 27,629 (27,482)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (14,849) (3,700) 16,655
Unrealized gain (loss) on cash flow hedging derivatives   0 0 0
Net other comprehensive income (loss)   (14,849) (3,700) 16,655
Total comprehensive income   69,548 23,929 (10,827)
Co-Issuer Subsidiary (Cedar Canada) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   127,929 117,962 112,217
Costs and expenses:        
Cost of food, merchandise and games revenues   11,483 9,868 8,878
Operating expenses   44,990 42,820 42,814
Selling, general and administrative   10,497 10,151 10,358
Depreciation and amortization   15,654 14,816 14,326
Loss on impairment / retirement of fixed assets, net   656 159 417
Gain on sale of investment   0    
Total costs and expenses   83,280 77,814 76,793
Operating income   44,649 40,148 35,424
Interest expense (income), net   24,839 25,403 25,381
Net effect of swaps   0 0 0
Loss on early debt extinguishment   205    
(Gain) loss on foreign currency   (29,061) (14,660) 81,016
Other (income) expense   3,460 3,925 3,883
(Income) loss from investment in affiliates   (38,057) (20,545) (20,100)
Income before taxes   83,263 46,025 (54,756)
Provision for taxes   (1,134) 18,396 (27,274)
Net income   84,397 27,629 (27,482)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (14,849) (3,700) 16,655
Unrealized gain (loss) on cash flow hedging derivatives   0 0 0
Net other comprehensive income (loss)   (14,849) (3,700) 16,655
Total comprehensive income   69,548 23,929 (10,827)
Co-Issuer Subsidiary (Millennium) [Member] | April 2017 notes | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   960,108 962,363 904,376
Costs and expenses:        
Cost of food, merchandise and games revenues   80,942 78,984 77,093
Operating expenses   738,719 777,841 733,446
Selling, general and administrative   92,527 85,170 77,795
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   3,102 2,686 3,389
Gain on sale of investment   0    
Total costs and expenses   915,290 944,681 891,723
Operating income   44,818 17,682 12,653
Interest expense (income), net   39,768 15,695 10,721
Net effect of swaps   0 0 0
Loss on early debt extinguishment   2,955    
(Gain) loss on foreign currency   0 4 0
Other (income) expense   0 0 0
(Income) loss from investment in affiliates   0 0 0
Income before taxes   2,095 1,983 1,932
Provision for taxes   2,095 1,983 1,932
Net income   0 0 0
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Unrealized gain (loss) on cash flow hedging derivatives   0 0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   $ 0 $ 0 $ 0